XML 55 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Real Estate Assets - pro forma results (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Nov. 30, 2017
USD ($)
ft²
$ / shares
Aug. 31, 2017
USD ($)
$ / shares
May 31, 2017
USD ($)
$ / shares
Feb. 28, 2017
USD ($)
$ / shares
Nov. 30, 2016
USD ($)
$ / shares
Aug. 31, 2016
USD ($)
$ / shares
May 31, 2016
USD ($)
$ / shares
Feb. 29, 2016
USD ($)
$ / shares
Nov. 30, 2017
USD ($)
ft²
$ / shares
Nov. 30, 2016
USD ($)
$ / shares
Nov. 30, 2015
USD ($)
$ / shares
Real Estate Assets                      
Rental revenue                 $ 29,939 $ 26,487 $ 24,605
Revenue from property sales                 13,945 4,364 3,483
Total revenue                 43,884 30,851 28,088
Operating expenses of rental properties                 8,866 8,250 8,415
Depreciation and amortization expense                 10,064 8,797 7,668
Costs related to property sales                 3,780 810 634
General and administrative expenses                 8,552 7,367 7,057
Total expenses                 31,262 25,224 23,774
Operating income $ 843 $ 3,194 $ 8,671 $ (86) $ 3,464 $ 1,089 $ 270 $ 804 12,622 5,627 4,314
Interest expense                 (5,690) (4,545) (3,670)
Income before income tax provision                 7,300 1,311 805
Income tax (provision) benefit                 2,673 735 380
Net Income $ (490) $ 1,329 $ 4,727 $ (939) $ 1,339 $ (49) $ (379) $ (335) $ 4,627 $ 576 $ 425
Earnings per share:                      
Basic (in dollars per share) | $ / shares $ (0.10) $ 0.27 $ 0.95 $ (0.19) $ 0.26 $ (0.01) $ (0.07) $ (0.07) $ 0.92 $ 0.11 $ 0.08
Diluted (in dollars per share) | $ / shares $ (0.10) $ 0.26 $ 0.94 $ (0.19) $ 0.26 $ (0.01) $ (0.07) $ (0.07) $ 0.92 $ 0.11 $ 0.08
215 International                      
Real Estate Assets                      
Rental revenue                 $ 722    
Operating income                 $ 112    
Earnings per share:                      
Unleased space | ft² 73,000               73,000    
215 International | As reported                      
Real Estate Assets                      
Rental revenue                 $ 29,939    
Revenue from property sales                 13,945    
Total revenue                 43,884    
Operating expenses of rental properties                 8,866    
Depreciation and amortization expense                 10,064    
Costs related to property sales                 3,780    
General and administrative expenses                 8,552    
Total expenses                 31,262    
Operating income                 12,622    
Interest expense                 (5,690)    
Other non-operating income                 368    
Income before income tax provision                 7,300    
Income tax (provision) benefit                 (2,673)    
Net Income                 $ 4,627    
Earnings per share:                      
Basic (in dollars per share) | $ / shares                 $ 0.92    
Diluted (in dollars per share) | $ / shares                 $ 0.92    
215 International | Adjustments                      
Real Estate Assets                      
Rental revenue                 $ 370    
Total revenue                 370    
Operating expenses of rental properties                 39    
Depreciation and amortization expense                 470    
Total expenses                 509    
Operating income                 (139)    
Income before income tax provision                 (139)    
Income tax (provision) benefit                 51    
Net Income                 (88)    
215 International | Pro forma                      
Real Estate Assets                      
Rental revenue                 30,309    
Revenue from property sales                 13,945    
Total revenue                 44,254    
Operating expenses of rental properties                 8,905    
Depreciation and amortization expense                 10,534    
Costs related to property sales                 3,780    
General and administrative expenses                 8,552    
Total expenses                 31,771    
Operating income                 12,483    
Interest expense                 (5,690)    
Other non-operating income                 368    
Income before income tax provision                 7,161    
Income tax (provision) benefit                 (2,622)    
Net Income                 $ 4,539    
Earnings per share:                      
Basic (in dollars per share) | $ / shares                 $ 0.91    
Diluted (in dollars per share) | $ / shares                 $ 0.90